Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Gaming Innovation Group

Gaming Innovation Group

Send subscription Close

Financials

EURm 2022 2023e 2024e
Sales 90 111 124
Sales growth (%) 34,8 23,2 12,1
EBITDA 33 50 63
EBITDA margin (%) 36,7 45,5 50,3
EBIT adj. 15 32 42
EBIT adj. margin (%) 16,4 28,6 33,6
Pretax profit 9 22 35
EPS 0,05 0,16 0,25
EPS growth (%) -821,2 213,7 55,9
EPS adj. 0,13 0,25 0,32
DPS 0 0 0
EV/EBITDA (x) 11,3 7,2 5,2
EV/EBIT adj. (x) 25,2 11,4 7,7
P/E (x) 51,7 16,5 10,6
P/E adj. (x) 20,4 10,5 8,1
EV/sales (x) 4,13 3,27 2,6
FCF yield (%) 7,4 9,1 12
Le. adj. FCF yld. (%) 6,4 9,1 12
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1,9 0,7 -0,1
Le. adj. ND/EBITDA (x) 1,9 0,6 0,2
EURm 2022 2023e 2024e
Sales 90 111 124
COGS -1 -1 -2
Gross profit 89 109 123
Other operating items -56 -59 -60
EBITDA 33 50 63
Depreciation and amortisation -11 -11 -10
of which leasing depreciation -3 -2 -2
EBITA 22 40 52
EO Items -2 -2 0
Impairment and PPA amortisation -9 -10 -10
EBIT 13 29 42
Net financial items -4 -7 -7
Pretax profit 9 22 35
Tax -1 -2 -3
Net profit 7 20 31
Minority interest 0 0 0
Net profit discontinued -1 0 0
Net profit to shareholders 6 20 31
EPS 0,05 0,16 0,25
EPS adj. 0,13 0,25 0,32
Total extraordinary items after tax -1 -2 0
Leasing payments -3 -2 -2
Tax rate (%) 15,7 10 10
Gross margin (%) 99,1 98,7 98,7
EBITDA margin (%) 36,7 45,5 50,3
EBITA margin (%) 24,5 35,9 41,9
EBIT margin (%) 14,5 26,6 33,6
Pre-tax margin (%) 9,7 20,1 27,8
Net margin (%) 8,2 18,1 25
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 34,8 23,2 12,1
EBITDA growth (%) 64,1 52,5 24,1
EBITA growth (%) 105,6 80,7 30,8
EBIT growth (%) N/A N/A 41,7
Net profit growth (%) -3859,2 172,1 55,1
EPS growth (%) -821,2 213,7 55,9
Profitability N/A N/A N/A
ROE (%) 15 25,8 30,2
ROE adj. (%) 41,6 41,8 40,3
ROCE (%) 11 14,1 19,9
ROCE adj. (%) 15,8 22,1 25,9
ROIC (%) 16,6 25,5 39
ROIC adj. (%) 18,9 27,5 39
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 35 53 63
EBITDA adj. margin (%) 38,7 47,5 50,3
EBITDA lease adj. 32 51 61
EBITDA lease adj. margin (%) 35,6 45,8 48,8
EBITA adj. 24 42 52
EBITA adj. margin (%) 26,5 38 41,9
EBIT adj. 15 32 42
EBIT adj. margin (%) 16,4 28,6 33,6
Pretax profit Adj. 20 35 45
Net profit Adj. 18 32 41
Net profit to shareholders adj. 17 32 41
Net adj. margin (%) 19,9 29,3 33,4
EURm 2022 2023e 2024e
EBITDA 33 50 63
Goodwill 75 75 75
Net financial items -4 -7 -7
Other intangible assets 59 48 38
Paid tax -1 -2 -3
Tangible fixed assets 0 0 0
Non-cash items 10 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 37 41 52
Total other fixed assets 9 7 5
Change in working capital -1 -3 -3
Fixed assets 144 130 119
Operating cash flow 36 38 49
Inventories 0 0 0
Capex tangible fixed assets 0 -1 -1
Receivables 25 28 31
Capex intangible fixed assets -13 -7 -9
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 22 41 73
Free cash flow 23 30 40
Total assets 190 199 223
Dividend paid 0 0 0
Shareholders equity 67 87 118
Share issues and buybacks 25 0 0
Minority 0 0 0
Leasing liability amortisation -3 0 0
Total equity 67 87 118
Other non-cash items -72 0 0
Long-term debt 66 58 50
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 3 3 3
Total other long-term liabilities 11 11 11
Short-term debt 16 13 13
Accounts payable 27 26 27
Other current liabilities 0 0 0
Total liabilities and equity 190 199 223
Net IB debt 64 34 -6
Net IB debt excl. pension debt 64 34 -6
Net IB debt excl. leasing 60 30 -9
Capital employed 153 162 185
Capital invested 132 122 113
Working capital -2 1 4
EV breakdown N/A N/A N/A
Market cap. diluted (m) 308 329 329
Net IB debt adj. 64 34 -6
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 372 363 323
Total assets turnover (%) 64,8 56,9 59
Working capital/sales (%) -2,7 -0,4 2,2
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 94,4 38,4 -5,1
Net debt / market cap (%) 20,8 10,4 -1,9
Equity ratio (%) 35,4 43,8 53,2
Net IB debt adj. / equity (%) 94,4 38,4 -5,1
Current ratio 1,09 1,74 2,6
EBITDA/net interest 7,7 7 8,7
Net IB debt/EBITDA (x) 1,9 0,7 -0,1
Net IB debt/EBITDA lease adj. (x) 1,9 0,6 -0,2
Interest coverage 5,1 N/A N/A
EURm 2022 2023e 2024e
Shares outstanding adj. 116 123 123
Diluted shares adj. 118 125 125
EPS 0,05 0,16 0,25
Dividend per share 0 0 0
EPS adj. 0,13 0,25 0,32
BVPS 0,57 0,7 0,94
BVPS adj. -0,57 -0,29 0,04
Net IB debt/share 0,54 0,27 -0,05
Share price 28,7 28,7 28,7
Market cap. (m) 305 322 322
Valuation N/A N/A N/A
P/E (x) 51,7 16,5 10,6
EV/sales (x) 4,13 3,27 2,6
EV/EBITDA (x) 11,3 7,2 5,2
EV/EBITA (x) 16,9 9,1 6,2
EV/EBIT (x) 28,6 12,3 7,7
Dividend yield (%) 0 0 0
FCF yield (%) 7,4 9,1 12
Le. adj. FCF yld. (%) 6,4 9,1 12
P/BVPS (x) 4,58 3,77 2,78
P/BVPS adj. (x) -4,57 -9 67,33
P/E adj. (x) 20,4 10,5 8,1
EV/EBITDA adj. (x) 10,7 6,9 5,2
EV/EBITA adj. (x) 15,6 8,6 6,2
EV/EBIT adj. (x) 25,2 11,4 7,7
EV/CE (x) 2,4 2,2 1,7
Investment ratios N/A N/A N/A
Capex/sales (%) 14,8 6,9 7,5
Capex/depreciation 1,6 0,9 1,1
Capex tangibles / tangible fixed assets N/A N/A N/A
Capex intangibles / definite intangibles 22 14,9 22,5
Depreciation on intang / def. intang 13 17 21
Depreciation on tangibles / tangibles N/A N/A N/A

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

114,8

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
83,9

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
28,4

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
29,9